The Harrison Bicycle Company had the following operating results for 2021-2022. In addition, the company paid dividends in both 2021 and 2022 of $80,000 per year and made capital expenditures in both years of $230,000 per year. The company's stock price in 2021 was $14.20 and $12.50 in 2022. Also in 2022, the industry average earnings multiple for the bicycle industry was 8 and the free cash flow and sales multiples were 16 and 1.35, respectively. The company is publicly owned and has 1,400,000 shares of outstanding stock at the end of 2022. Balance Sheet, December 31, 2022 2021 Cash $ 267,000 $ 100,000 Accounts Receivable $ 525,000 $ 400,000 Inventory $ 450,000 $ 300,000 Total Current Assets $ 1,242,000 $ 800,000 Long-lived Assets 1,205,000 1,100,000 Total Assets $ 2,447,000 $ 1,900,000 Current Liabilities $ 500,000 $ 300,000 Long-term Debt 600,000 500,000 Shareholder Equity 1,347,000 1,100,000 Total Debt and Equity $ 2,447,000 $ 1,900,000 Income Statement, for year ended December 31, 2022 2021 Sales $ 6,250,000 $ 5,450,000 Cost of Sales 5,125,000 4,400,000 Gross Margin 1,125,000 1,050,000 Operating Expenses 580,000 550,000 Operating Income 545,000 500,000 Taxes 218,000 200,000 Net Income $ 327,000 $ 300,000 Cash Flow From Operations 2022 2021 Net Income $ 327,000 $ 300,000 Plus Depreciation Expense 125,000 125,000 + Decrease (-increase) in Accounts Receivable and Inventory (275,000) 0 + Increase (-decrease) in Current Liabilities 200,000 0 Cash Flow from Operations $ 377,000 $ 425,000 The book value of the company's equity for 2022 is: Multiple Choice $1,072,000 $1,347,000 $1,620,000 $2,520,000 $8,437,500

Cornerstones of Financial Accounting

4th Edition

ISBN:9781337690881

Author:Jay Rich, Jeff Jones

Publisher:Jay Rich, Jeff Jones

Chapter11: The Statement Of Cash Flows

Section: Chapter Questions

Problem 11MCQ: Chasse Building Supply Inc. reported net cash provided by operating activities of $243,000, capital...

See similar textbooks

Related questions

Question

The Harrison Bicycle Company had the following operating results for 2021-2022. In addition, the company paid dividends in both 2021 and 2022 of $80,000 per year and made capital expenditures in both years of $230,000 per year. The company's stock price in 2021 was $14.20 and $12.50 in 2022. Also in 2022, the industry average earnings multiple for the bicycle industry was 8 and the free cash flow and sales multiples were 16 and 1.35, respectively. The company is publicly owned and has 1,400,000 shares of outstanding stock at the end of 2022.

	2022	2021
Balance Sheet, December 31,
Cash	$ 267,000	$ 100,000
Accounts Receivable	$ 525,000	$ 400,000
Inventory	$ 450,000	$ 300,000
Total Current Assets	$ 1,242,000	$ 800,000
Long-lived Assets	1,205,000	1,100,000
Total Assets	$ 2,447,000	$ 1,900,000
Current Liabilities	$ 500,000	$ 300,000
Long-term Debt	600,000	500,000
Shareholder Equity	1,347,000	1,100,000
Total Debt and Equity	$ 2,447,000	$ 1,900,000

	2022	2021
Income Statement, for year ended December 31,
Sales	$ 6,250,000	$ 5,450,000
Cost of Sales	5,125,000	4,400,000
Gross Margin	1,125,000	1,050,000
Operating Expenses	580,000	550,000
Operating Income	545,000	500,000
Taxes	218,000	200,000
Net Income	$ 327,000	$ 300,000

Cash Flow From Operations	2022	2021
Net Income	$ 327,000	$ 300,000
Plus Depreciation Expense	125,000	125,000
+ Decrease (-increase) in Accounts Receivable and Inventory	(275,000)	0
+ Increase (-decrease) in Current Liabilities	200,000	0
Cash Flow from Operations	$ 377,000	$ 425,000

The book value of the company's equity for 2022 is:

Multiple Choice

$1,072,000
$1,347,000
$1,620,000
$2,520,000
$8,437,500

Expert Solution

Trending now

This is a popular solution!

Step by step

Solved in 2 steps with 1 images

SEE SOLUTION Check out a sample Q&A here

Knowledge Booster

Learn more about

Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.

Similar questions